Property Info
- MLS S5133048
- Unit No 1229
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1092
- Living Area (sqft) 996
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$1,568.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,568.84 | $7,844.20 | $15,688.40 | |||
| Net Cash Flow | $15,231.16 | $76,155.80 | $152,311.60 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |